15.3 Chapter 21 Excel Homework
15.3 Chapter 21 Excel Homework
15.3 Chapter 21 Excel Homework
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company
Additional information from Dux's accounting records is provided also.
DUX COMPAY
Comparative Balance Sheets
December 31, 2021 and 2020
($ in thousands)
2021 2020
ASSETS
Cash $33 $20
Accounts receivable 48 50
Less: Allowance for uncollectible accounts (4) (3)
Dividends receivable 3 2
Inventory 55 50
Long-term investment 15 10
Land 70 40
Buildings and equipment 225 250
Less: Accumulated depreciation (25) (50)
$420 $369
LIABILITIES
Accounts payable 13 20
Salaries payable 2 5
Interest payable 4 2
Income tax payable 7 8
Notes payable 30 0
Bonds payable 95 70
Less" Discount on bonds (2) (3)
SHAREHOLDERS' EQUITY
Common stock 210 200
Paid-in capital - excess of par 24 20
Retained earnings 45 47
Less: Treasury stock (8) 0
420 369
er 31, 2021. Present cash flows from
your answers in
d with a minus sign.)
DUX COMPAY
Income Statement
For the Year Ended December 31, 2021
($ in thousands)
REVENUES
Sales revenue $200
Dividend revenue 3 $203
EXPENSES
Cost of goods sold 120
Salaries expense 25
Depreciation expense 5
Bad debt expense 1
Interest expense 8
Loss on sale of building 3
Income tax expense 16 178
NET INCOME $25
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company
Additional information from Dux's accounting records is provided also.
DUX COMPAY
Comparative Balance Sheets
December 31, 2021 and 2020
($ in thousands)
2021 2020
ASSETS
Cash $33 $20
Accounts receivable 48 50
Less: Allowance for uncollectible accounts (4) (3)
Dividends receivable 3 2
Inventory 55 50
Long-term investment 15 10
Land 70 40
Buildings and equipment 225 250
Less: Accumulated depreciation (25) (50)
$420 $369
LIABILITIES
Accounts payable 13 20
Salaries payable 2 5
Interest payable 4 2
Income tax payable 7 8
Notes payable 30 0
Bonds payable 95 70
Less" Discount on bonds (2) (3)
SHAREHOLDERS' EQUITY
Common stock 210 200
Paid-in capital - excess of par 24 20
Retained earnings 45 47
Less: Treasury stock (8) 0
420 369
er 31, 2021. Present cash flows from
r your answers in
d with a minus sign.)
DUX COMPAY
Income Statement
For the Year Ended December 31, 2021
($ in thousands)
REVENUES
Sales revenue $200
Dividend revenue 3 $203
EXPENSES
Cost of goods sold 120
Salaries expense 25
Depreciation expense 5
Bad debt expense 1
Interest expense 8
Loss on sale of building 3
Income tax expense 16 178
NET INCOME $25